[ASIAFLE] YoY Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -0.45%
YoY- 1.71%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 308,340 173,826 130,826 125,272 118,574 99,537 88,988 22.98%
PBT 76,446 48,374 40,318 40,942 38,881 34,508 27,053 18.88%
Tax -2,316 -8,228 -6,832 -9,053 -7,526 -7,060 -6,406 -15.58%
NP 74,130 40,146 33,486 31,889 31,354 27,448 20,646 23.72%
-
NP to SH 74,130 40,146 33,486 31,889 31,354 27,448 20,646 23.72%
-
Tax Rate 3.03% 17.01% 16.95% 22.11% 19.36% 20.46% 23.68% -
Total Cost 234,209 133,680 97,340 93,382 87,220 72,089 68,341 22.76%
-
Net Worth 259,945 212,870 178,481 164,121 145,510 126,979 116,339 14.32%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 15,150 9,428 11,152 11,179 9,284 9,073 4,488 22.45%
Div Payout % 20.44% 23.49% 33.31% 35.06% 29.61% 33.06% 21.74% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 259,945 212,870 178,481 164,121 145,510 126,979 116,339 14.32%
NOSH 113,627 70,713 69,705 69,871 69,635 68,052 67,326 9.10%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 24.04% 23.10% 25.60% 25.46% 26.44% 27.58% 23.20% -
ROE 28.52% 18.86% 18.76% 19.43% 21.55% 21.62% 17.75% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 271.36 245.82 187.68 179.29 170.28 146.26 132.17 12.72%
EPS 65.24 56.77 48.04 45.64 45.03 40.33 30.67 13.39%
DPS 13.33 13.33 16.00 16.00 13.33 13.33 6.67 12.22%
NAPS 2.2877 3.0103 2.5605 2.3489 2.0896 1.8659 1.728 4.78%
Adjusted Per Share Value based on latest NOSH - 69,858
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 157.65 88.88 66.89 64.05 60.63 50.89 45.50 22.98%
EPS 37.90 20.53 17.12 16.30 16.03 14.03 10.56 23.71%
DPS 7.75 4.82 5.70 5.72 4.75 4.64 2.29 22.50%
NAPS 1.3291 1.0884 0.9126 0.8391 0.744 0.6492 0.5948 14.32%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 - - - - -
Price 4.70 5.70 5.65 0.00 0.00 0.00 0.00 -
P/RPS 1.73 2.32 3.01 0.00 0.00 0.00 0.00 -
P/EPS 7.20 10.04 11.76 0.00 0.00 0.00 0.00 -
EY 13.88 9.96 8.50 0.00 0.00 0.00 0.00 -
DY 2.84 2.34 2.83 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.89 2.21 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 28/02/07 24/02/06 28/02/05 26/02/04 28/02/03 -
Price 4.52 4.98 5.45 0.00 0.00 0.00 0.00 -
P/RPS 1.67 2.03 2.90 0.00 0.00 0.00 0.00 -
P/EPS 6.93 8.77 11.34 0.00 0.00 0.00 0.00 -
EY 14.43 11.40 8.81 0.00 0.00 0.00 0.00 -
DY 2.95 2.68 2.94 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.65 2.13 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment